MICRO WAREHOUSE INC

EDGAR

22 filing records in this dataset, filed from 1996-05-13 to 1999-12-10. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

602 million USD

1999-09-30 · USD

Exact inputs and evidence

Operating margin

3.1%

1999-09-30 · %

Exact inputs and evidence
  • Operating Income: 18645000 USD Source
  • Revenue: 601797000 USD Source
Cash and cash equivalents
136 million USD Source
Exact value

136470000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

2.38 billion USD

1998-10-01 – 1999-09-30

Exact inputs and evidence
  • Revenue: 2220018000 USD · 1998-01-01 – 1998-12-31 Source
  • Revenue: 1624982000 USD · 1998-01-01 – 1998-09-30 Source
  • Revenue: 605358000 USD · 1999-01-01 – 1999-03-31 Source
  • Revenue: 575498000 USD · 1999-04-01 – 1999-06-30 Source
  • Revenue: 601797000 USD · 1999-07-01 – 1999-09-30 Source

Net income

50.8 million USD

1998-10-01 – 1999-09-30

Exact inputs and evidence
  • Net income: 30178000 USD · 1998-01-01 – 1998-12-31 Source
  • Net income: 16585000 USD · 1998-01-01 – 1998-09-30 Source
  • Net income: 12286000 USD · 1999-01-01 – 1999-03-31 Source
  • Net income: 12007000 USD · 1999-04-01 – 1999-06-30 Source
  • Net income: 12953000 USD · 1999-07-01 – 1999-09-30 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 1999-12-10.

Financial data available through: 1998-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 1998-12-31
  • operating income: No compatible figures in this window
  • Net income: 8 of 11 periods available· newest 1998-12-31
  • Operating cash flow: 7 of 11 periods available· newest 1998-12-31
  • Capital expenditure: 7 of 11 periods available· newest 1998-12-31
  • Total assets: 8 of 11 periods available· newest 1998-12-31
  • Total liabilities: 8 of 11 periods available· newest 1998-12-31
  • Current assets: 8 of 11 periods available· newest 1998-12-31
  • Current liabilities: 7 of 11 periods available· newest 1997-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 1998-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +4.4%

    Prior period

    USD 2.13 billion

    –

    Current period

    USD 2.22 billion

    –

    Exact inputs and evidence

    2220018000 − 2125698000 = 94320000 USD

    2125698000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    2220018000 USD · 1998-01-01 – 1998-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    +USD 66.86 million

    Prior period

    −USD 36.68 million

    –

    Current period

    USD 30.18 million

    –

    Exact inputs and evidence

    30178000 − -36681000 = 66859000 USD

    -36681000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    30178000 USD · 1998-01-01 – 1998-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +59.7%

    Prior period

    USD 83.75 million

    –

    Current period

    USD 133.78 million

    –

    Exact inputs and evidence

    133776000 − 83754000 = 50022000 USD

    83754000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    133776000 USD · 1998-01-01 – 1998-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    +34.6%

    Prior period

    USD 16.52 million

    –

    Current period

    USD 22.24 million

    –

    Exact inputs and evidence

    22240000 − 16518000 = 5722000 USD

    16518000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    22240000 USD · 1998-01-01 – 1998-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

1998 1998-01-01 – 1998-12-31

  • Revenue USD 2.22 billion 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income USD 30.18 million 1.4% of revenue

Cash

  • Operating cash flow USD 133.78 million 6% of revenue
  • Capital expenditure USD 22.24 million 1% of revenue
  • Free cash flow Derived USD 111.54 million 5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1991 Not shown: operating income or net income is not reported.
  • 1992 Not shown: operating income or net income is not reported.
  • 1993 Not shown: operating income or net income is not reported.
  • 1994 Not shown: operating income or net income is not reported.
  • 1995 Not shown: operating income or net income is not reported.
  • 1996 Not shown: operating income or net income is not reported.
  • 1997 Not shown: operating income or net income is not reported.
  • 1998 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1991 1991-01-01 – 1991-12-31163603000 UnavailableUnavailableUnavailable3803000 Unavailable
Source
1992 1992-01-01 – 1992-12-31269634000 UnavailableUnavailableUnavailable3156000 -14630000 Derived
Source
1993 1993-01-01 – 1993-12-31450385000 UnavailableUnavailableUnavailable13009000 -4514000 Derived
Source
1994 1994-01-01 – 1994-12-311130796000 UnavailableUnavailableUnavailable24556000 -42965000 Derived
Source
1995 1995-01-01 – 1995-12-311684627000 UnavailableUnavailableUnavailable35244000 -19947000 Derived
Source
1996 1996-01-01 – 1996-12-311916244000 UnavailableUnavailableUnavailable15298000 -20768000 Derived
Source
1997 1997-01-01 – 1997-12-312125698000 UnavailableUnavailableUnavailable-36681000 67236000 Derived
Source
1998 1998-01-01 – 1998-12-312220018000 UnavailableUnavailableUnavailable30178000 111536000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 2.2B 1998
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.2.4B1.8B1.2B599.4M0.0199119951998
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1991Revenue163603000
1992Revenue269634000
1993Revenue450385000
1994Revenue1130796000
1995Revenue1684627000
1996Revenue1916244000
1997Revenue2125698000
1998Revenue2220018000

Revenue growth

Change in revenue from the same financial period one year earlier.

4.4% 1998
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.163%122%82%41%0%199119951998
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1991Year over yearNo prior comparable period
1992Year over year64.8%
1993Year over year67%
1994Year over year151.1%
1995Year over year49%
1996Year over year13.7%
1997Year over year10.9%
1998Year over year4.4%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Net margin 1.4% 1998
Free cash flow margin 5% 1998
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.5.9%2.8%-0.2%-3.2%-6.3%1991-12-311995-12-311998-12-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1991-12-31Operating marginNot reported
1992-12-31Operating marginNot reported
1993-12-31Operating marginNot reported
1994-12-31Operating marginNot reported
1995-12-31Operating marginNot reported
1996-12-31Operating marginNot reported
1997-12-31Operating marginNot reported
1998-12-31Operating marginNot reported
1991Net margin2.3%
1992Net margin1.2%
1993Net margin2.9%
1994Net margin2.2%
1995Net margin2.1%
1996Net margin0.8%
1997Net margin-1.7%
1998Net margin1.4%
1991Free cash flow marginNot reported
1992Free cash flow margin-5.4%
1993Free cash flow margin-1%
1994Free cash flow margin-3.8%
1995Free cash flow margin-1.2%
1996Free cash flow margin-1.1%
1997Free cash flow margin3.2%
1998Free cash flow margin5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 133.8M 1998
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.146.4M100.6M54.7M8.8M-37.1M199119951998
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1991Operating cash flowNot reportedNo source recorded
1992Operating cash flow-11030000
1993Operating cash flow317000
1994Operating cash flow-24443000
1995Operating cash flow-6173000
1996Operating cash flow-9596000
1997Operating cash flow83754000
1998Operating cash flow133776000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD 111.5M 1998
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.123.9M79.1M34.3M-10.5M-55.3M199119951998
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1991Free cash flowUnavailableNo source recorded
1992Free cash flow-14630000
1993Free cash flow-4514000
1994Free cash flow-42965000
1995Free cash flow-19947000
1996Free cash flow-20768000
1997Free cash flow67236000
1998Free cash flow111536000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

40.2% 1998
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.99%74%49%25%0%199119951998
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1991Liabilities / assets91.6%
1992Liabilities / assets24.3%
1993Liabilities / assets33.6%
1994Liabilities / assets22.9%
1995Liabilities / assets34.2%
1996Liabilities / assets36.8%
1997Liabilities / assets43.7%
1998Liabilities / assets40.2%

Current assets to current liabilities

Current assets divided by current liabilities.

1.97× 1997
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.4.40×3.30×2.20×1.10×0.00×199119951998
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1991Current assets / current liabilities1.29×
1992Current assets / current liabilities4.07×
1993Current assets / current liabilities2.71×
1994Current assets / current liabilities3.75×
1995Current assets / current liabilities2.76×
1996Current assets / current liabilities2.22×
1997Current assets / current liabilities1.97×
1998Current assets / current liabilitiesNot reported

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
1991 1991-01-01 – 1991-12-31
USD 3.8 million
Exact value

Exact value: 3803000 USD

1991-01-01 – 1991-12-31: 3803000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

1992 1992-01-01 – 1992-12-31
USD 3.16 million
Exact value

Exact value: 3156000 USD

1992-01-01 – 1992-12-31: 3156000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 11.03 million
Exact value

Exact value: -11030000 USD

1992-01-01 – 1992-12-31: -11030000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 3.6 million
Exact value

Exact value: 3600000 USD

1992-01-01 – 1992-12-31: 3600000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 14.63 million
Calculation and evidence

-11030000 − 3600000 USD

Exact free cash flow: -14630000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

1993 1993-01-01 – 1993-12-31
USD 13.01 million
Exact value

Exact value: 13009000 USD

1993-01-01 – 1993-12-31: 13009000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 317,000
Exact value

Exact value: 317000 USD

1993-01-01 – 1993-12-31: 317000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 4.83 million
Exact value

Exact value: 4831000 USD

1993-01-01 – 1993-12-31: 4831000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 4.51 million
Calculation and evidence

317000 − 4831000 USD

Exact free cash flow: -4514000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

1994 1994-01-01 – 1994-12-31
USD 24.56 million
Exact value

Exact value: 24556000 USD

1994-01-01 – 1994-12-31: 24556000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 24.44 million
Exact value

Exact value: -24443000 USD

1994-01-01 – 1994-12-31: -24443000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 18.52 million
Exact value

Exact value: 18522000 USD

1994-01-01 – 1994-12-31: 18522000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 42.97 million
Calculation and evidence

-24443000 − 18522000 USD

Exact free cash flow: -42965000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

1995 1995-01-01 – 1995-12-31
USD 35.24 million
Exact value

Exact value: 35244000 USD

1995-01-01 – 1995-12-31: 35244000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 6.17 million
Exact value

Exact value: -6173000 USD

1995-01-01 – 1995-12-31: -6173000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 13.77 million
Exact value

Exact value: 13774000 USD

1995-01-01 – 1995-12-31: 13774000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 19.95 million
Calculation and evidence

-6173000 − 13774000 USD

Exact free cash flow: -19947000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

1996 1996-01-01 – 1996-12-31
USD 15.3 million
Exact value

Exact value: 15298000 USD

1996-01-01 – 1996-12-31: 15298000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 9.6 million
Exact value

Exact value: -9596000 USD

1996-01-01 – 1996-12-31: -9596000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 11.17 million
Exact value

Exact value: 11172000 USD

1996-01-01 – 1996-12-31: 11172000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 20.77 million
Calculation and evidence

-9596000 − 11172000 USD

Exact free cash flow: -20768000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

1997 1997-01-01 – 1997-12-31
−USD 36.68 million
Exact value

Exact value: -36681000 USD

1997-01-01 – 1997-12-31: -36681000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 83.75 million
Exact value

Exact value: 83754000 USD

1997-01-01 – 1997-12-31: 83754000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 16.52 million
Exact value

Exact value: 16518000 USD

1997-01-01 – 1997-12-31: 16518000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 67.24 million
Calculation and evidence

83754000 − 16518000 USD

Exact free cash flow: 67236000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

1998 1998-01-01 – 1998-12-31
USD 30.18 million
Exact value

Exact value: 30178000 USD

1998-01-01 – 1998-12-31: 30178000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 133.78 million
Exact value

Exact value: 133776000 USD

1998-01-01 – 1998-12-31: 133776000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 22.24 million
Exact value

Exact value: 22240000 USD

1998-01-01 – 1998-12-31: 22240000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 111.54 million
Calculation and evidence

133776000 − 22240000 USD

Exact free cash flow: 111536000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

22 filings · 0 latest values · 0 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0000892872, 892872, edgar:892872

Also known as MICRO WAREHOUSE